|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
135,052
|
136,888
|
151,065
|
147,465
|
149,824
|
136,132
|
146,822
|
149,066
|
146,101
|
140,456
|
150,571
|
144,946
|
145,481
|
152,055
|
207,473
|
206,364
|
208,746
|
204,416
|
205,769
|
214,000
|
222,177
|
217,510
|
237,537
|
242,230
|
247,322
|
247,859
|
111,001
|
118,682
|
120,330
|
119,502
|
123,775
|
129,706
|
134,569
|
145,177
|
113,308
|
38,715
|
112,098
|
119,552
|
139,113
|
172,582
|
168,302
|
175,616
|
197,222
|
204,318
|
200,472
|
208,717
|
206,600
|
189,346
|
191,190
|
187,851
|
181,296
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
28,278
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37,825
|
|
研究開発費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,436
|
4,470
|
5,463
|
-
|
5,368
|
4,671
|
4,460
|
-
|
4,543
|
4,618
|
4,545
|
-
|
4,311
|
4,595
|
5,407
|
-
|
7,531
|
6,672
|
8,196
|
-
|
8,355
|
5,193
|
7,034
|
-
|
8,413
|
8,766
|
9,598
|
12,519
|
14,064
|
16,803
|
16,096
|
16,637
|
16,120
|
19,310
|
19,986
|
18,457
|
19,036
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
201,984
|
207,940
|
210,605
|
-
|
214,934
|
220,938
|
227,527
|
-
|
86,510
|
96,085
|
98,820
|
-
|
97,903
|
104,827
|
107,276
|
-
|
102,882
|
91,442
|
92,360
|
-
|
98,919
|
118,193
|
113,229
|
123,025
|
142,673
|
149,700
|
148,426
|
155,445
|
154,153
|
164,594
|
161,129
|
176,422
|
161,306
|
|
営業利益
|
7,142
|
7,610
|
15,696
|
15,963
|
14,643
|
9,681
|
12,901
|
13,633
|
11,420
|
11,196
|
13,013
|
9,622
|
10,771
|
376
|
28,141
|
16,336
|
14,716
|
-68,923
|
3,785
|
6,060
|
11,572
|
-139,972
|
22,603
|
21,292
|
19,795
|
18,129
|
24,491
|
22,597
|
21,510
|
17,215
|
25,872
|
24,879
|
27,293
|
15,973
|
10,426
|
-52,727
|
19,738
|
17,149
|
40,194
|
54,389
|
55,073
|
52,591
|
54,549
|
54,618
|
52,046
|
53,272
|
52,447
|
24,752
|
30,061
|
11,429
|
19,990
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
2,535
|
3,196
|
11,213
|
11,900
|
11,057
|
-
|
9,738
|
10,900
|
9,165
|
-
|
11,467
|
7,539
|
8,775
|
-
|
2,486
|
-21,599
|
-10,067
|
-
|
-21,207
|
-18,682
|
-13,243
|
-
|
-2,454
|
-17,204
|
-3,573
|
-
|
4,184
|
309
|
1,350
|
-
|
5,472
|
4,446
|
7,996
|
-
|
-14,451
|
-72,629
|
833
|
-
|
21,723
|
36,629
|
6,427
|
41,243
|
42,255
|
39,738
|
34,076
|
33,136
|
32,522
|
5,952
|
11,424
|
-7,194
|
4,357
|
|
経常(税引前)利益率(%)
|
1.88
|
2.33
|
7.42
|
8.07
|
7.38
|
-
|
6.63
|
7.31
|
6.27
|
-
|
7.62
|
5.2
|
6.03
|
-
|
1.2
|
-10.47
|
-4.82
|
-
|
-10.31
|
-8.73
|
-5.96
|
-
|
-1.03
|
-7.1
|
-1.44
|
-
|
3.77
|
0.26
|
1.12
|
-
|
4.42
|
3.43
|
5.94
|
-
|
-12.75
|
-187.6
|
0.74
|
-
|
15.62
|
21.22
|
3.82
|
23.48
|
21.43
|
19.45
|
17.0
|
15.88
|
15.74
|
3.14
|
5.98
|
-3.83
|
2.4
|
|
法人税等合計
|
1,526
|
1,356
|
4,085
|
4,816
|
3,977
|
-
|
3,602
|
4,124
|
3,383
|
-
|
3,978
|
2,815
|
3,099
|
-
|
2,017
|
-8,858
|
-3,957
|
-
|
-8,056
|
-7,886
|
-4,989
|
-
|
1,054
|
1,853
|
716
|
-
|
-425
|
-1,166
|
-719
|
-
|
-388
|
-1,040
|
-1,319
|
-
|
-997
|
-4,148
|
1,711
|
-
|
1,189
|
415
|
-319
|
9,721
|
9,734
|
10,329
|
6,010
|
5,740
|
5,879
|
1,398
|
2,251
|
-4,620
|
434
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
1,009
|
1,840
|
7,128
|
7,084
|
-
|
4,398
|
6,136
|
6,776
|
5,782
|
5,704
|
7,489
|
4,724
|
5,676
|
-5,749
|
469
|
-12,741
|
-6,110
|
-86,590
|
-13,151
|
-10,796
|
-8,254
|
-217,278
|
-3,508
|
-19,057
|
-4,289
|
-25,049
|
4,609
|
1,475
|
2,069
|
4,203
|
5,860
|
5,486
|
9,315
|
-4,144
|
-13,454
|
-68,481
|
-878
|
1,133
|
20,534
|
36,214
|
6,746
|
31,522
|
32,521
|
29,409
|
28,066
|
27,396
|
26,643
|
4,554
|
9,173
|
-2,574
|
3,923
|
|
純利益率(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.02
|
0.03
|
0.11
|
0.11
|
0.11
|
0.07
|
0.09
|
0.1
|
0.09
|
0.09
|
0.11
|
0.07
|
0.09
|
-0.09
|
0.01
|
-0.19
|
-0.09
|
-1.31
|
-0.2
|
-0.16
|
-0.12
|
-3.29
|
-0.05
|
-0.29
|
-0.06
|
-0.38
|
0.07
|
0.02
|
0.03
|
0.06
|
0.08
|
0.08
|
0.13
|
-0.05
|
-0.16
|
-0.8
|
-0.01
|
0.01
|
0.24
|
0.41
|
0.07
|
0.34
|
0.35
|
0.33
|
0.32
|
0.31
|
0.31
|
0.05
|
0.11
|
-0.03
|
0.05
|
|
希薄化後一株あたり利益
|
0.02
|
0.03
|
0.11
|
0.11
|
0.1
|
0.06
|
0.09
|
0.1
|
0.09
|
0.08
|
0.11
|
0.07
|
0.09
|
-0.09
|
0.01
|
-0.19
|
-0.09
|
-1.31
|
-0.2
|
-0.16
|
-0.12
|
-3.29
|
-0.05
|
-0.29
|
-0.06
|
-0.38
|
0.06
|
0.02
|
0.03
|
0.06
|
0.08
|
0.07
|
0.12
|
-0.05
|
-0.16
|
-0.8
|
-0.01
|
0.01
|
0.21
|
0.36
|
0.07
|
0.31
|
0.33
|
0.3
|
0.3
|
0.29
|
0.29
|
0.05
|
0.11
|
-0.03
|
0.04
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|